RX MEDICAL SERVICES CORP

EDGAR

27 filing records in this dataset, filed from 1997-01-06 to 2002-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.12 million USD

2000-12-31 · USD

Exact inputs and evidence

Operating margin

-80.26%

2000-12-31 · %

Exact inputs and evidence
  • Operating Income: -4028000 USD Source
  • Operating Income: -2324000 USD Source
  • Revenue: 9157000 USD Source
  • Revenue: 7034000 USD Source

Operating cash flow

-3.58 million USD

2000-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -14306000 USD Source
  • Operating Cash Flow: -10727000 USD Source

Free cash flow

-3.59 million USD

2000-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -14306000 USD Source
  • Operating Cash Flow: -10727000 USD Source
  • Capital Expenditure: 31000 USD Source
  • Capital Expenditure: 20000 USD Source
Cash and cash equivalents
729 thousand USD Source
Exact value

729000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

9.16 million USD

2000-01-01 – 2000-12-31

Exact inputs and evidence
  • Revenue: 2320000 USD · 2000-01-01 – 2000-03-31 Source
  • Revenue: 2403000 USD · 2000-04-01 – 2000-06-30 Source
  • Revenue: 2311000 USD · 2000-07-01 – 2000-09-30 Source
  • Revenue: 9157000 USD · 2000-01-01 – 2000-12-31 Source
  • Revenue: 7034000 USD · 2000-01-01 – 2000-09-30 Source

Net income

-17.6 million USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Net income: -4292000 USD · 2001-07-01 – 2001-09-30 Source
  • Net income: -15691000 USD · 2001-01-01 – 2001-12-31 Source
  • Net income: -10962000 USD · 2001-01-01 – 2001-09-30 Source
  • Net income: -4578000 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -3959000 USD · 2002-04-01 – 2002-06-30 Source

Operating cash flow

-19 million USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Operating cash flow: -12557000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -8282000 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -17455000 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -12557000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -4628000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -9854000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -4628000 USD · 2002-01-01 – 2002-03-31 Source

Capital expenditure

211 thousand USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Capital expenditure: 196000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 154000 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 205000 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 196000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 91000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 160000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 91000 USD · 2002-01-01 – 2002-03-31 Source

Free cash flow

-19.2 million USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Operating cash flow: -12557000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -8282000 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -17455000 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -12557000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -4628000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -9854000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -4628000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 196000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 154000 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 205000 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 196000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 91000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 160000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 91000 USD · 2002-01-01 – 2002-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2002-11-14.

Financial data available through: 2001-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2001-12-31
  • Operating income: 8 of 11 periods available· newest 2001-12-31
  • Net income: 8 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2001-12-31
  • Total assets: 8 of 11 periods available· newest 2001-12-31
  • Total liabilities: 7 of 11 periods available· newest 2001-12-31
  • Current assets: 7 of 11 periods available· newest 2001-12-31
  • Current liabilities: 7 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2001-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +11.7%

    Prior period

    USD 9.16 million

    –

    Current period

    USD 10.23 million

    –

    Exact inputs and evidence

    10227000 − 9157000 = 1070000 USD

    9157000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    10227000 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    −USD 985,000

    Prior period

    −USD 14.71 million

    –

    Current period

    −USD 15.69 million

    –

    Exact inputs and evidence

    -15691000 − -14706000 = -985000 USD

    -14706000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -15691000 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    −USD 3.15 million

    Prior period

    −USD 14.31 million

    –

    Current period

    −USD 17.46 million

    –

    Exact inputs and evidence

    -17455000 − -14306000 = -3149000 USD

    -14306000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -17455000 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +561.3%

    Prior period

    USD 31,000

    –

    Current period

    USD 205,000

    –

    Exact inputs and evidence

    205000 − 31000 = 174000 USD

    31000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    205000 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 10.23 million 100% of revenue
  • Operating costs Derived USD 13.52 million 132% of revenue
  • Operating income −USD 3.29 million −32% of revenue
  • Tax, interest and other Derived USD 12.4 million 121% of revenue
  • Net income −USD 15.69 million −153% of revenue

Cash

  • Operating cash flow −USD 17.46 million −171% of revenue
  • Capital expenditure USD 205,000 2% of revenue
  • Free cash flow Derived −USD 17.66 million −173% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Not shown: operating income or net income is not reported.
  • 1995 Operating loss: operating costs were 286% of revenue.
  • 1996 Operating loss: operating costs were 131% of revenue.
  • 1997 Operating loss: operating costs were 114% of revenue.
  • 1998 Operating loss: operating costs were 124% of revenue.
  • 1999 Operating loss: operating costs were 135% of revenue.
  • 2000 Operating loss: operating costs were 144% of revenue.
  • 2001 Operating loss: operating costs were 132% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-310 2865000 Derived -2865000 10039000 Derived -12904000 Unavailable
Source
1995 1995-01-01 – 1995-12-311844000 5271000 Derived -3427000 16994000 Derived -20421000 -7078000 Derived
Source
1996 1996-01-01 – 1996-12-3116980000 22163000 Derived -5183000 2486000 Derived -7669000 -13518000 Derived
Source
1997 1997-01-01 – 1997-12-3119972000 22847000 Derived -2875000 6118000 Derived -8993000 -7546000 Derived
Source
1998 1998-01-01 – 1998-12-3116498000 20412000 Derived -3914000 5326000 Derived -9240000 -8501000 Derived
Source
1999 1999-01-01 – 1999-12-3112809000 17286000 Derived -4477000 8947000 Derived -13424000 -11916000 Derived
Source
2000 2000-01-01 – 2000-12-319157000 13185000 Derived -4028000 10678000 Derived -14706000 -14337000 Derived
Source
2001 2001-01-01 – 2001-12-3110227000 13518000 Derived -3291000 12400000 Derived -15691000 -17660000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 10.2M 2001
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.21.6M16.2M10.8M5.4M0.0199419982001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue0
1995Revenue1844000
1996Revenue16980000
1997Revenue19972000
1998Revenue16498000
1999Revenue12809000
2000Revenue9157000
2001Revenue10227000

Revenue growth

Change in revenue from the same financial period one year earlier.

11.7% 2001
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.889%642%396%150%-96%199419982001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over yearNo prior comparable period
1996Year over year820.8%
1997Year over year17.6%
1998Year over year-17.4%
1999Year over year-22.4%
2000Year over year-28.5%
2001Year over year11.7%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -32.2% 2001
Net margin -153.4% 2001
Free cash flow margin -172.7% 2001
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.89%-233%-554%-875%-1,196%199419982001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating marginNot reported
1995Operating margin-185.8%
1996Operating margin-30.5%
1997Operating margin-14.4%
1998Operating margin-23.7%
1999Operating margin-35%
2000Operating margin-44%
2001Operating margin-32.2%
1994Net marginNot reported
1995Net margin-1,107.4%
1996Net margin-45.2%
1997Net margin-45%
1998Net margin-56%
1999Net margin-104.8%
2000Net margin-160.6%
2001Net margin-153.4%
1994Free cash flow marginNot reported
1995Free cash flow margin-383.8%
1996Free cash flow margin-79.6%
1997Free cash flow margin-37.8%
1998Free cash flow margin-51.5%
1999Free cash flow margin-93%
2000Free cash flow margin-156.6%
2001Free cash flow margin-172.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -17.5M 2001
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.4M-3.7M-8.7M-13.8M-18.9M199419982001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flowNot reportedNo source recorded
1995Operating cash flow-7059000
1996Operating cash flow-13236000
1997Operating cash flow-7198000
1998Operating cash flow-8426000
1999Operating cash flow-11868000
2000Operating cash flow-14306000
2001Operating cash flow-17455000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -17.7M 2001
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.4M-3.7M-8.8M-14.0M-19.1M199419982001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailable
1995Free cash flow-7078000
1996Free cash flow-13518000
1997Free cash flow-7546000
1998Free cash flow-8501000
1999Free cash flow-11916000
2000Free cash flow-14337000
2001Free cash flow-17660000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

2,818.2% 2001
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.3,068%2,301%1,534%767%0%1994-12-3119982001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reported
1995Liabilities / assets1,135%
1996Liabilities / assets638.3%
1997Liabilities / assets774%
1998Liabilities / assets1,049.9%
1999Liabilities / assets1,889.5%
2000Liabilities / assets2,841.1%
2001Liabilities / assets2,818.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.03× 2001
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.0.14×0.11×0.07×0.04×0.00×1994-12-3119982001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities0.05×
1996Current assets / current liabilities0.13×
1997Current assets / current liabilities0.1×
1998Current assets / current liabilities0.06×
1999Current assets / current liabilities0.05×
2000Current assets / current liabilities0.03×
2001Current assets / current liabilities0.03×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
1994 1994-01-01 – 1994-12-31
−USD 12.9 million
Exact value

Exact value: -12904000 USD

1994-01-01 – 1994-12-31: -12904000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
USD 219,000
Exact value

Exact value: 219000 USD

1994-01-01 – 1994-12-31: 219000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

1995 1995-01-01 – 1995-12-31
−USD 20.42 million
Exact value

Exact value: -20421000 USD

1995-01-01 – 1995-12-31: -20421000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 7.06 million
Exact value

Exact value: -7059000 USD

1995-01-01 – 1995-12-31: -7059000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 19,000
Exact value

Exact value: 19000 USD

1995-01-01 – 1995-12-31: 19000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 7.08 million
Calculation and evidence

-7059000 − 19000 USD

Exact free cash flow: -7078000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1996 1996-01-01 – 1996-12-31
−USD 7.67 million
Exact value

Exact value: -7669000 USD

1996-01-01 – 1996-12-31: -7669000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 13.24 million
Exact value

Exact value: -13236000 USD

1996-01-01 – 1996-12-31: -13236000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 282,000
Exact value

Exact value: 282000 USD

1996-01-01 – 1996-12-31: 282000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 13.52 million
Calculation and evidence

-13236000 − 282000 USD

Exact free cash flow: -13518000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1997 1997-01-01 – 1997-12-31
−USD 8.99 million
Exact value

Exact value: -8993000 USD

1997-01-01 – 1997-12-31: -8993000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 7.2 million
Exact value

Exact value: -7198000 USD

1997-01-01 – 1997-12-31: -7198000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 348,000
Exact value

Exact value: 348000 USD

1997-01-01 – 1997-12-31: 348000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 7.55 million
Calculation and evidence

-7198000 − 348000 USD

Exact free cash flow: -7546000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1998 1998-01-01 – 1998-12-31
−USD 9.24 million
Exact value

Exact value: -9240000 USD

1998-01-01 – 1998-12-31: -9240000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 8.43 million
Exact value

Exact value: -8426000 USD

1998-01-01 – 1998-12-31: -8426000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 75,000
Exact value

Exact value: 75000 USD

1998-01-01 – 1998-12-31: 75000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 8.5 million
Calculation and evidence

-8426000 − 75000 USD

Exact free cash flow: -8501000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1999 1999-01-01 – 1999-12-31
−USD 13.42 million
Exact value

Exact value: -13424000 USD

1999-01-01 – 1999-12-31: -13424000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 11.87 million
Exact value

Exact value: -11868000 USD

1999-01-01 – 1999-12-31: -11868000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 48,000
Exact value

Exact value: 48000 USD

1999-01-01 – 1999-12-31: 48000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 11.92 million
Calculation and evidence

-11868000 − 48000 USD

Exact free cash flow: -11916000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2000 2000-01-01 – 2000-12-31
−USD 14.71 million
Exact value

Exact value: -14706000 USD

2000-01-01 – 2000-12-31: -14706000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 14.31 million
Exact value

Exact value: -14306000 USD

2000-01-01 – 2000-12-31: -14306000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 31,000
Exact value

Exact value: 31000 USD

2000-01-01 – 2000-12-31: 31000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 14.34 million
Calculation and evidence

-14306000 − 31000 USD

Exact free cash flow: -14337000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2001 2001-01-01 – 2001-12-31
−USD 15.69 million
Exact value

Exact value: -15691000 USD

2001-01-01 – 2001-12-31: -15691000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 17.46 million
Exact value

Exact value: -17455000 USD

2001-01-01 – 2001-12-31: -17455000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 205,000
Exact value

Exact value: 205000 USD

2001-01-01 – 2001-12-31: 205000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 17.66 million
Calculation and evidence

-17455000 − 205000 USD

Exact free cash flow: -17660000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

27 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0000868825, 868825, edgar:868825